You are on page 1of 1

Equipment

Net Sales
COGS
GP
Depreciation
EBIT
Taxes (.25)
Net Income
Depreciation
OCF

150,000

$
$
$
$
$
$
$
$
$

380,000
(175,000)
205,000
(15,000)
190,000
(47,500)
142,500
15,000
157,500

Depreciation
Depreciation
10 $
15,000
5 $
30,000
yrs. annually
yrs. annually
$
380,000
$
(175,000)
$
205,000
$
(30,000)
$
175,000
$
(43,750)
$
131,250
$
30,000
$
161,250

You might also like